[MAEMODE] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 29.75%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 412,562 405,096 377,492 336,713 293,792 277,820 286,779 27.40%
PBT 28,036 28,836 22,882 24,990 19,158 17,796 18,640 31.24%
Tax -6,916 -8,164 -5,653 -6,001 -4,618 -4,500 -6,540 3.79%
NP 21,120 20,672 17,229 18,989 14,540 13,296 12,100 44.91%
-
NP to SH 21,670 20,340 16,421 18,492 14,252 13,620 11,895 49.10%
-
Tax Rate 24.67% 28.31% 24.71% 24.01% 24.10% 25.29% 35.09% -
Total Cost 391,442 384,424 360,263 317,724 279,252 264,524 274,679 26.60%
-
Net Worth 189,771 171,751 167,772 164,465 157,824 153,129 151,240 16.31%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 1,928 - - - 1,426 -
Div Payout % - - 11.74% - - - 11.99% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 189,771 171,751 167,772 164,465 157,824 153,129 151,240 16.31%
NOSH 106,017 96,489 96,420 96,178 95,651 95,111 95,119 7.49%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 5.12% 5.10% 4.56% 5.64% 4.95% 4.79% 4.22% -
ROE 11.42% 11.84% 9.79% 11.24% 9.03% 8.89% 7.86% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 389.14 419.83 391.50 350.09 307.15 292.10 301.49 18.52%
EPS 20.44 21.08 17.03 19.23 14.90 14.32 12.33 40.02%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.79 1.78 1.74 1.71 1.65 1.61 1.59 8.21%
Adjusted Per Share Value based on latest NOSH - 96,191
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 385.55 378.57 352.77 314.67 274.56 259.63 268.00 27.40%
EPS 20.25 19.01 15.35 17.28 13.32 12.73 11.12 49.06%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.33 -
NAPS 1.7735 1.6051 1.5679 1.537 1.4749 1.431 1.4134 16.31%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.54 1.34 1.34 1.23 1.25 1.13 0.93 -
P/RPS 0.40 0.32 0.34 0.35 0.41 0.39 0.31 18.50%
P/EPS 7.53 6.36 7.87 6.40 8.39 7.89 7.44 0.80%
EY 13.27 15.73 12.71 15.63 11.92 12.67 13.45 -0.89%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.61 -
P/NAPS 0.86 0.75 0.77 0.72 0.76 0.70 0.58 29.99%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 -
Price 1.39 1.48 1.34 1.35 1.30 1.26 1.03 -
P/RPS 0.36 0.35 0.34 0.39 0.42 0.43 0.34 3.88%
P/EPS 6.80 7.02 7.87 7.02 8.72 8.80 8.24 -12.00%
EY 14.71 14.24 12.71 14.24 11.46 11.37 12.14 13.64%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.46 -
P/NAPS 0.78 0.83 0.77 0.79 0.79 0.78 0.65 12.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment